Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
SP SPOT Spotify Technology S.A. FY ended Dec 31, 2025 | $527.25 | $108.53B | $109.79B | $17.19B | $2.21B | $2.21B | 48.96x | 6.31x | 49.63x |
SA SALM SALEM MEDIA GROUP, INC. /DE/ FY ended Dec 31, 2022 | $1.00 | $27.22M | $51.31M | $266.97M | $22.07M | -$3.24M | -8.33x | 0.10x | 1.36x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.69 | $13.56M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.88x | 0.00x | 3.47x |
SG SGA SAGA COMMUNICATIONS INC FY ended Apr 09, 2026 | $8.90 | $56.59M | -$31.69M | $107.11M | -$3.06M | -$7.90M | -7.30x | 0.53x | — |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 16.94x | 3/4 | $25.32B | $75.13 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.74x | 4/4 | $14.87B | $44.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.11x | 4/4 | $6.53B | $19.37 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
SP SPOT Spotify Technology S.A. FY ended Dec 31, 2025 | $527.25 | $108.53B | $109.79B | $17.19B | $2.21B | $2.21B | 48.96x | 6.31x | 49.63x |
SA SALM SALEM MEDIA GROUP, INC. /DE/ FY ended Dec 31, 2022 | $1.00 | $27.22M | $51.31M | $266.97M | $22.07M | -$3.24M | -8.33x | 0.10x | 1.36x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.69 | $13.56M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.88x | 0.00x | 3.47x |
SG SGA SAGA COMMUNICATIONS INC FY ended Apr 09, 2026 | $8.90 | $56.59M | -$31.69M | $107.11M | -$3.06M | -$7.90M | -7.30x | 0.53x | — |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 16.94x | 3/4 | $25.32B | $75.13 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.74x | 4/4 | $14.87B | $44.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.11x | 4/4 | $6.53B | $19.37 | Included in the active peer mix. |
